Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 531471 | NSE: DUKEOFS

Duke Offshore Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹15.06Overvalued by 34.81%vs CMP ₹23.10

P/E (15.0) × ROE (31.0%) × BV (₹3.97) × DY (2.00%)

Defaults: P/E=15

₹11.15Overvalued by 51.73%vs CMP ₹23.10
MoS: -107.2% (Negative)Confidence: 53/100 (Moderate)Models: All 3: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹20.4149%Over (-11.6%)
Net Asset ValueAssets₹3.9829%Over (-82.8%)
Revenue MultipleRevenue₹0.1122%Over (-99.5%)
Consensus (3 models)₹11.15100%Overvalued
Key Drivers: EPS CAGR 35.5% lifts DCF — verify sustainability. | Wide model spread (₹0–₹20) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 35.5% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

48
Duke Offshore Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health64/100 · Moderate
ROCE 30.0% ExcellentROE 31.0% ExcellentD/E 0.05 Low debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 70.6% Stable
Earnings Quality30/100 · Weak
OPM contracting (-79% → -1,443%) DecliningWorking capital: 209 days Capital intensive
Quarterly Momentum35/100 · Weak
Revenue (4Q): -100% YoY Declining
Industry Rank65/100 · Strong
ROCE 30.0% vs industry 14.6% Above peersROE 31.0% vs industry 15.3% Above peers3Y sales CAGR: -64% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Duke Offshore Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
20/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 13.4 | ROCE 30.0% | ROE 31.0% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.05x | IntCov 0.0x | Current 7.12x | Borrow/Reserve N/A
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-2 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
0
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP +267.9% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-51.7%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+447Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change+267.9%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:30 am

Market Cap 22.7 Cr.
Current Price 23.1
Intrinsic Value₹11.15
High / Low 32.9/13.1
Stock P/E
Book Value 3.97
Dividend Yield0.00 %
ROCE30.0 %
ROE31.0 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Duke Offshore Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Duke Offshore Ltd 22.7 Cr. 23.1 32.9/13.1 3.970.00 %30.0 %31.0 % 10.0
DHP India Ltd 136 Cr. 452 735/4301.89 8100.88 %3.43 %2.84 % 10.0
Asian Energy Services Ltd 1,162 Cr. 259 392/23024.8 98.80.39 %16.6 %12.4 % 10.0
Oil Country Tubular Ltd 204 Cr. 39.2 101/35.6 42.10.00 %8.41 %15.0 % 10.0
Industry Average500.67 Cr193.3313.35238.720.32%14.61%15.31%10.00

All Competitor Stocks of Duke Offshore Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.820.681.370.470.981.310.070.000.000.000.000.000.00
Expenses 0.601.320.840.810.630.640.730.510.440.780.370.310.50
Operating Profit 0.22-0.640.53-0.340.350.67-0.66-0.51-0.44-0.78-0.37-0.31-0.50
OPM % 26.83%-94.12%38.69%-72.34%35.71%51.15%-942.86%
Other Income 0.000.060.000.000.010.000.680.01-0.02-0.010.070.031.45
Interest 0.010.010.010.010.000.010.000.010.000.000.000.000.00
Depreciation 0.200.250.190.270.240.120.260.130.32-0.250.100.250.06
Profit before tax 0.01-0.840.33-0.620.120.54-0.24-0.64-0.78-0.54-0.40-0.530.89
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit 0.01-0.830.33-0.620.120.54-0.24-0.64-0.78-0.54-0.40-0.530.89
EPS in Rs 0.01-0.840.33-0.630.120.55-0.24-0.65-0.79-0.55-0.41-0.540.90

Last Updated: March 3, 2026, 10:14 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:25 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 6.509.289.796.779.119.254.261.671.462.784.140.070.00
Expenses 2.894.965.493.795.665.513.742.753.553.212.942.111.96
Operating Profit 3.614.324.302.983.453.740.52-1.08-2.09-0.431.20-2.04-1.96
OPM % 55.54%46.55%43.92%44.02%37.87%40.43%12.21%-64.67%-143.15%-15.47%28.99%-2,914.29%
Other Income 0.380.540.160.130.050.07-1.810.240.050.070.010.321.54
Interest 0.030.150.000.330.981.100.930.060.050.030.020.010.00
Depreciation 1.080.740.771.151.812.011.761.371.820.890.820.470.16
Profit before tax 2.883.973.691.630.710.70-3.98-2.27-3.91-1.280.37-2.20-0.58
Tax % 33.68%36.78%33.88%30.67%129.58%20.00%-32.41%-13.22%5.12%-64.84%-235.14%0.00%
Net Profit 1.902.512.441.13-0.210.57-2.69-1.97-4.11-0.451.24-2.20-0.58
EPS in Rs 1.922.542.461.14-0.210.58-2.73-2.00-4.17-0.461.26-2.23-0.60
Dividend Payout % 0.00%9.92%6.12%44.07%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)32.11%-2.79%-53.69%-118.58%371.43%-571.93%26.77%-108.63%89.05%375.56%-277.42%
Change in YoY Net Profit Growth (%)0.00%-34.89%-50.90%-64.90%490.01%-943.36%598.70%-135.40%197.68%286.50%-652.97%

Duke Offshore Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-39%
5 Years:-56%
3 Years:-64%
TTM:-100%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:16%
TTM:-1080%
Stock Price CAGR
10 Years:-3%
5 Years:10%
3 Years:5%
1 Year:-35%
Return on Equity
10 Years:-4%
5 Years:-19%
3 Years:-6%
Last Year:-31%

Last Updated: September 5, 2025, 3:16 pm

Balance Sheet

Last Updated: December 10, 2025, 4:12 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4.984.984.984.984.989.919.919.919.919.919.919.919.91
Reserves 4.066.318.6010.319.505.142.450.48-3.62-4.07-2.83-5.07-6.00
Borrowings 0.830.000.009.5510.188.340.730.600.470.330.170.160.40
Other Liabilities 0.802.063.422.763.962.691.140.700.391.130.310.350.30
Total Liabilities 10.6713.3517.0027.6028.6226.0814.2311.697.157.307.565.354.61
Fixed Assets 4.558.147.5221.3823.6921.597.636.435.104.453.963.132.51
CWIP 4.580.000.000.000.000.000.890.860.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.150.00
Other Assets 1.545.219.486.224.934.495.714.402.052.853.602.072.10
Total Assets 10.6713.3517.0027.6028.6226.0814.2311.697.157.307.565.354.61

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3.005.234.662.333.603.420.94-0.39-2.320.120.12-0.34
Cash from Investing Activity + -4.52-4.33-0.11-14.21-4.081.339.410.05-0.45-0.24-0.24-0.10
Cash from Financing Activity + 0.49-0.98-0.269.19-0.94-2.95-8.53-0.18-0.19-0.18-0.18-0.01
Net Cash Flow -1.03-0.084.29-2.68-1.421.801.82-0.52-2.96-0.30-0.30-0.46
Free Cash Flow -1.990.904.51-11.97-0.533.09-0.49-0.53-2.80-0.12-0.12-0.29
CFO/OP 100%135%140%94%118%104%144%79%110%-33%12%20%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow2.784.324.30-6.57-6.73-4.60-0.21-1.68-2.56-0.761.03-2.20

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 30.3285.35123.78141.2694.1543.8043.7069.94200.00129.9895.220.00
Inventory Days
Days Payable
Cash Conversion Cycle 30.3285.35123.78141.2694.1543.8043.7069.94200.00129.9895.220.00
Working Capital Days -16.28134.9182.4034.51-35.66-37.8852.272.19270.0082.7281.99208.57
ROCE %33.97%33.84%29.67%10.20%6.83%7.28%-5.87%-18.36%-43.49%-19.33%5.81%-30.04%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 70.61%70.61%70.61%70.61%70.61%70.61%70.61%70.61%70.61%70.61%70.61%70.61%
Public 29.39%29.40%29.40%29.39%29.39%29.39%29.39%29.40%29.39%29.40%29.40%29.41%
No. of Shareholders 3,6253,6133,6463,7484,3134,1804,6254,7714,9435,1405,4385,885

Shareholding Pattern Chart

No. of Shareholders

Duke Offshore Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -2.281.26-0.46-4.17-2.00
Diluted EPS (Rs.) -2.281.26-0.46-4.17-2.00
Cash EPS (Rs.) -1.752.080.44-2.31-0.60
Book Value[Excl.RevalReserv]/Share (Rs.) 4.887.145.896.3410.49
Book Value[Incl.RevalReserv]/Share (Rs.) 4.887.145.896.3410.49
Revenue From Operations / Share (Rs.) 0.064.172.811.471.68
PBDIT / Share (Rs.) -1.741.22-0.35-2.05-0.84
PBIT / Share (Rs.) -2.210.39-1.26-3.89-2.23
PBT / Share (Rs.) -2.220.36-1.29-3.94-2.29
Net Profit / Share (Rs.) -2.221.25-0.45-4.14-1.99
PBDIT Margin (%) -2487.5929.26-12.66-139.51-50.36
PBIT Margin (%) -3158.739.45-44.82-264.27-132.51
PBT Margin (%) -3171.288.86-46.06-267.99-136.13
Net Profit Margin (%) -3171.2829.96-16.13-281.67-118.13
Return on Networth / Equity (%) -45.4817.51-7.69-65.37-18.93
Return on Capital Employeed (%) -42.655.33-20.45-54.61-19.81
Return On Assets (%) -41.0416.37-6.14-54.52-16.83
Long Term Debt / Equity (X) 0.030.020.020.040.04
Total Debt / Equity (X) 0.030.020.050.070.05
Asset Turnover Ratio (%) 0.010.550.370.150.12
Current Ratio (X) 2.147.681.642.537.12
Quick Ratio (X) 2.147.681.642.537.12
Interest Coverage Ratio (X) -198.1549.20-10.18-37.53-13.89
Interest Coverage Ratio (Post Tax) (X) -251.6151.37-11.97-74.78-31.58
Enterprise Value (Cr.) 13.7810.826.838.316.17
EV / Net Operating Revenue (X) 198.782.622.465.703.71
EV / EBITDA (X) -7.998.94-19.39-4.08-7.36
MarketCap / Net Operating Revenue (X) 197.422.702.395.675.38
Price / BV (X) 2.831.581.141.320.86
Price / Net Operating Revenue (X) 200.142.702.395.685.38
EarningsYield -0.160.11-0.06-0.49-0.21

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Duke Offshore Ltd. is a Public Limited Listed company incorporated on 12/12/1985 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45209MH1985PLC038300 and registration number is 038300. Currently company belongs to the Industry of Oil Equipment & Services. Company's Total Operating Revenue is Rs. 0.07 Cr. and Equity Capital is Rs. 9.91 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Oil Equipment & Services403, Urvashi, Off. Sayani Road, Mumbai Maharashtra 400025Contact not found
Management
NamePosition Held
Mr. Avik George DukeManaging Director
Mr. Vipul PatelExecutive Director
Mr. Pranay MehtaInd. Non-Executive Director
Ms. Revati Ganesh PambalaInd. Non-Executive Woman Director
Mr. Ameet Avinash KimbahuneInd. Non-Executive Director

FAQ

What is the intrinsic value of Duke Offshore Ltd and is it undervalued?

As of 05 April 2026, Duke Offshore Ltd's intrinsic value is ₹11.15, which is 51.73% lower than the current market price of ₹23.10, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (31.0 %), book value (₹3.97), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Duke Offshore Ltd?

Duke Offshore Ltd is trading at ₹23.10 as of 05 April 2026, with a FY2026-2027 high of ₹32.9 and low of ₹13.1. The stock is currently in the middle of its 52-week range. Market cap stands at ₹22.7 Cr..

How does Duke Offshore Ltd's P/E ratio compare to its industry?

Duke Offshore Ltd has a P/E ratio of , which is below the industry average of 13.35. This is broadly in line with or below the industry average.

Is Duke Offshore Ltd financially healthy?

Key indicators for Duke Offshore Ltd: ROCE of 30.0 % indicates efficient capital utilization; ROE of 31.0 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Duke Offshore Ltd profitable and how is the profit trend?

Duke Offshore Ltd reported a net profit of ₹-2 Cr in Mar 2025 on revenue of ₹0 Cr. Compared to ₹-4 Cr in Mar 2022, the net profit shows a mixed trend.

Does Duke Offshore Ltd pay dividends?

Duke Offshore Ltd has a dividend yield of 0.00 % at the current price of ₹23.10. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Duke Offshore Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports